| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 3 048.00 | | 3 048.00 | 3 048.00 |
BX Customers and related accounts | 705.00 | | 705.00 | 705.00 |
BZ Other receivables | 152.00 | | 152.00 | 152.00 |
CF Cash and cash equivalents | 1 090 517.00 | | 1 090 517.00 | 1 090 517.00 |
CH Prepaid expenses | 3 847.00 | | 3 847.00 | 3 847.00 |
CJ TOTAL (II) | 1 098 270.00 | | 1 098 270.00 | 1 098 270.00 |
CO Grand total (0 to V) | 1 098 270.00 | | 1 098 270.00 | 1 098 270.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 225.00 | | | -7 225.00 |
DL TOTAL (I) | 92 774.00 | | | 92 774.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000 082.00 | | | 1 000 082.00 |
DX Trade payables and related accounts | 5 414.00 | | | 5 414.00 |
EC TOTAL (IV) | 1 005 496.00 | | | 1 005 496.00 |
EE Grand total (I to V) | 1 098 270.00 | | | 1 098 270.00 |
EG Accrued income and payables due within one year | 1 005 496.00 | | | 1 005 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 587.00 | |
FR Total operating income (I) | | | 587.00 | |
FW Other purchases and external expenses | | | 7 731.00 | |
GF Total Operating Expenses (II) | | | 7 731.00 | |
GG - OPERATING RESULT (I - II) | | | -7 143.00 | |
GR Interest and similar expenses | | | 82.00 | |
GU Total financial expenses (VI) | | | 82.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -82.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 587.00 | | | 587.00 |
HL TOTAL REVENUE (I + III + V + VII) | 587.00 | | | 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 813.00 | | | 7 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 225.00 | | | -7 225.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 5 414.00 | 5 414.00 | | 5 414.00 |
UX Other trade receivables | 705.00 | 705.00 | | 705.00 |
VB VAT | 152.00 | 152.00 | | 152.00 |
VI Group and Associates | 1 000 082.00 | 1 000 082.00 | | 1 000 082.00 |
VS Prepaid expenses | 3 847.00 | 3 847.00 | | 3 847.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 705.00 | 4 705.00 | | 4 705.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 005 496.00 | 1 005 496.00 | | 1 005 496.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 182.00 | | | 6 182.00 |
ST Other accounts | 1 548.00 | | | 1 548.00 |
YY Amount of VAT collected | 118.00 | | | 118.00 |
YZ Total deductible VAT on goods and services | 270.00 | | | 270.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 731.00 | | | 7 731.00 |
